Highlights

[PICORP] YoY Cumulative Quarter Result on 2015-09-30 [#3]

Stock [PICORP]: PROGRESSIVE IMPACT CORP BHD
Announcement Date 23-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Sep-2015  [#3]
Profit Trend QoQ -     49.60%    YoY -     4.37%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 62,089 61,054 64,549 58,981 62,836 69,866 64,721 -0.69%
  YoY % 1.70% -5.41% 9.44% -6.14% -10.06% 7.95% -
  Horiz. % 95.93% 94.33% 99.73% 91.13% 97.09% 107.95% 100.00%
PBT 9,064 7,755 10,281 16,683 16,410 23,452 12,045 -4.63%
  YoY % 16.88% -24.57% -38.37% 1.66% -30.03% 94.70% -
  Horiz. % 75.25% 64.38% 85.35% 138.51% 136.24% 194.70% 100.00%
Tax -3,575 -3,497 -5,818 -7,370 -5,985 -5,463 -5,276 -6.28%
  YoY % -2.23% 39.89% 21.06% -23.14% -9.56% -3.54% -
  Horiz. % 67.76% 66.28% 110.27% 139.69% 113.44% 103.54% 100.00%
NP 5,489 4,258 4,463 9,313 10,425 17,989 6,769 -3.43%
  YoY % 28.91% -4.59% -52.08% -10.67% -42.05% 165.76% -
  Horiz. % 81.09% 62.90% 65.93% 137.58% 154.01% 265.76% 100.00%
NP to SH -351 -842 282 7,399 7,089 11,754 3,613 -
  YoY % 58.31% -398.58% -96.19% 4.37% -39.69% 225.33% -
  Horiz. % -9.71% -23.30% 7.81% 204.79% 196.21% 325.33% 100.00%
Tax Rate 39.44 % 45.09 % 56.59 % 44.18 % 36.47 % 23.29 % 43.80 % -1.73%
  YoY % -12.53% -20.32% 28.09% 21.14% 56.59% -46.83% -
  Horiz. % 90.05% 102.95% 129.20% 100.87% 83.26% 53.17% 100.00%
Total Cost 56,600 56,796 60,086 49,668 52,411 51,877 57,952 -0.39%
  YoY % -0.35% -5.48% 20.98% -5.23% 1.03% -10.48% -
  Horiz. % 97.67% 98.01% 103.68% 85.71% 90.44% 89.52% 100.00%
Net Worth 78,793 85,381 92,074 118,912 111,586 105,063 98,536 -3.66%
  YoY % -7.72% -7.27% -22.57% 6.57% 6.21% 6.62% -
  Horiz. % 79.96% 86.65% 93.44% 120.68% 113.24% 106.62% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 984 - 1,512 2,510 4,003 8,930 - -
  YoY % 0.00% 0.00% -39.74% -37.30% -55.16% 0.00% -
  Horiz. % 11.03% 0.00% 16.94% 28.11% 44.84% 100.00% -
Div Payout % - % - % 536.40 % 33.93 % 56.48 % 75.98 % - % -
  YoY % 0.00% 0.00% 1,480.90% -39.93% -25.66% 0.00% -
  Horiz. % 0.00% 0.00% 705.98% 44.66% 74.34% 100.00% -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 78,793 85,381 92,074 118,912 111,586 105,063 98,536 -3.66%
  YoY % -7.72% -7.27% -22.57% 6.57% 6.21% 6.62% -
  Horiz. % 79.96% 86.65% 93.44% 120.68% 113.24% 106.62% 100.00%
NOSH 656,609 656,780 657,673 660,624 656,388 656,648 656,909 -0.01%
  YoY % -0.03% -0.14% -0.45% 0.65% -0.04% -0.04% -
  Horiz. % 99.95% 99.98% 100.12% 100.57% 99.92% 99.96% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 8.84 % 6.97 % 6.91 % 15.79 % 16.59 % 25.75 % 10.46 % -2.76%
  YoY % 26.83% 0.87% -56.24% -4.82% -35.57% 146.18% -
  Horiz. % 84.51% 66.63% 66.06% 150.96% 158.60% 246.18% 100.00%
ROE -0.45 % -0.99 % 0.31 % 6.22 % 6.35 % 11.19 % 3.67 % -
  YoY % 54.55% -419.35% -95.02% -2.05% -43.25% 204.90% -
  Horiz. % -12.26% -26.98% 8.45% 169.48% 173.02% 304.90% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 9.46 9.30 9.81 8.93 9.57 10.64 9.85 -0.67%
  YoY % 1.72% -5.20% 9.85% -6.69% -10.06% 8.02% -
  Horiz. % 96.04% 94.42% 99.59% 90.66% 97.16% 108.02% 100.00%
EPS -0.12 -0.13 0.04 1.12 1.08 1.79 0.55 -
  YoY % 7.69% -425.00% -96.43% 3.70% -39.66% 225.45% -
  Horiz. % -21.82% -23.64% 7.27% 203.64% 196.36% 325.45% 100.00%
DPS 0.15 0.00 0.23 0.38 0.61 1.36 0.00 -
  YoY % 0.00% 0.00% -39.47% -37.70% -55.15% 0.00% -
  Horiz. % 11.03% 0.00% 16.91% 27.94% 44.85% 100.00% -
NAPS 0.1200 0.1300 0.1400 0.1800 0.1700 0.1600 0.1500 -3.65%
  YoY % -7.69% -7.14% -22.22% 5.88% 6.25% 6.67% -
  Horiz. % 80.00% 86.67% 93.33% 120.00% 113.33% 106.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 9.44 9.28 9.81 8.96 9.55 10.62 9.84 -0.69%
  YoY % 1.72% -5.40% 9.49% -6.18% -10.08% 7.93% -
  Horiz. % 95.93% 94.31% 99.70% 91.06% 97.05% 107.93% 100.00%
EPS -0.05 -0.13 0.04 1.12 1.08 1.79 0.55 -
  YoY % 61.54% -425.00% -96.43% 3.70% -39.66% 225.45% -
  Horiz. % -9.09% -23.64% 7.27% 203.64% 196.36% 325.45% 100.00%
DPS 0.15 0.00 0.23 0.38 0.61 1.36 0.00 -
  YoY % 0.00% 0.00% -39.47% -37.70% -55.15% 0.00% -
  Horiz. % 11.03% 0.00% 16.91% 27.94% 44.85% 100.00% -
NAPS 0.1197 0.1298 0.1399 0.1807 0.1696 0.1597 0.1498 -3.67%
  YoY % -7.78% -7.22% -22.58% 6.54% 6.20% 6.61% -
  Horiz. % 79.91% 86.65% 93.39% 120.63% 113.22% 106.61% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.1300 0.1400 0.1400 0.1950 0.2200 0.1450 0.1700 -
P/RPS 1.37 1.51 1.43 2.18 2.30 1.36 1.73 -3.81%
  YoY % -9.27% 5.59% -34.40% -5.22% 69.12% -21.39% -
  Horiz. % 79.19% 87.28% 82.66% 126.01% 132.95% 78.61% 100.00%
P/EPS -243.19 -109.20 326.50 17.41 20.37 8.10 30.91 -
  YoY % -122.70% -133.45% 1,775.36% -14.53% 151.48% -73.79% -
  Horiz. % -786.77% -353.28% 1,056.29% 56.32% 65.90% 26.21% 100.00%
EY -0.41 -0.92 0.31 5.74 4.91 12.34 3.24 -
  YoY % 55.43% -396.77% -94.60% 16.90% -60.21% 280.86% -
  Horiz. % -12.65% -28.40% 9.57% 177.16% 151.54% 380.86% 100.00%
DY 1.15 0.00 1.64 1.95 2.77 9.38 0.00 -
  YoY % 0.00% 0.00% -15.90% -29.60% -70.47% 0.00% -
  Horiz. % 12.26% 0.00% 17.48% 20.79% 29.53% 100.00% -
P/NAPS 1.08 1.08 1.00 1.08 1.29 0.91 1.13 -0.75%
  YoY % 0.00% 8.00% -7.41% -16.28% 41.76% -19.47% -
  Horiz. % 95.58% 95.58% 88.50% 95.58% 114.16% 80.53% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 07/11/18 20/11/17 21/11/16 23/11/15 24/11/14 15/11/13 30/11/12 -
Price 0.1150 0.1300 0.1350 0.2050 0.2050 0.1750 0.1600 -
P/RPS 1.22 1.40 1.38 2.30 2.14 1.64 1.62 -4.61%
  YoY % -12.86% 1.45% -40.00% 7.48% 30.49% 1.23% -
  Horiz. % 75.31% 86.42% 85.19% 141.98% 132.10% 101.23% 100.00%
P/EPS -215.13 -101.40 314.84 18.30 18.98 9.78 29.09 -
  YoY % -112.16% -132.21% 1,620.44% -3.58% 94.07% -66.38% -
  Horiz. % -739.53% -348.57% 1,082.30% 62.91% 65.25% 33.62% 100.00%
EY -0.46 -0.99 0.32 5.46 5.27 10.23 3.44 -
  YoY % 53.54% -409.38% -94.14% 3.61% -48.48% 197.38% -
  Horiz. % -13.37% -28.78% 9.30% 158.72% 153.20% 297.38% 100.00%
DY 1.30 0.00 1.70 1.85 2.98 7.77 0.00 -
  YoY % 0.00% 0.00% -8.11% -37.92% -61.65% 0.00% -
  Horiz. % 16.73% 0.00% 21.88% 23.81% 38.35% 100.00% -
P/NAPS 0.96 1.00 0.96 1.14 1.21 1.09 1.07 -1.79%
  YoY % -4.00% 4.17% -15.79% -5.79% 11.01% 1.87% -
  Horiz. % 89.72% 93.46% 89.72% 106.54% 113.08% 101.87% 100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

188  216  540  1266 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PHB-WB 0.0050.00 
 HSI-C5J 0.24-0.015 
 HSI-C5P 0.340.00 
 LAMBO 0.0650.00 
 HSI-H6Q 0.285-0.015 
 IMPIANA 0.040.00 
 VS 1.120.00 
 HSI-H6N 0.0750.00 
 FOCUS 0.185+0.025 
 KOMARK 0.310.00 
Partners & Brokers